1005 Dundas Street E 146, Oakville

$615,000
1005 Dundas Street E 146

$615,000

New
3d
Condo ApartmentApartment

1005 Dundas Street E 146, Oakville

Total Monthly Obligation $3,111

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
3d
Score
18
Yield
4.1%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-W14099738
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Maintenance-$430.65/mo
Locker-None
Parking-1 - Underground
Basement-Other
Heating-Heat Pump (Gas)
Brokerage-RE/MAX ACE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-1010 - JM Joshua Meadows
Title-Residential Condo & Other

No agent assigned

Brand-New 1 Bedroom, 1 Bathroom Corner Unit At The Wilmot In Oakville's Growing Uptown Core. Bright Southeast Exposure With Abundant Natural Light, 553 Sq.Ft. Of Interior Living Space Plus A Rare 220 Sq.Ft. Private Terrace, Ideal For Outdoor Relaxation And Entertaining. Modern Design With Smart Technology Throughout The Building And 24-Hour Concierge Service. Conveniently Located Close To Schools, Shopping, Restaurants, Parks And Everyday Amenities. Easy Access To Highways 403, QEW, GO Transit And Oakville Transit For Commuters. Approximately 35 Minutes To Downtown Toronto By Car, Depending On Traffic. An Excellent Opportunity To Enjoy Contemporary Living In A Convenient And Growing Oakville Community!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$492,000
Land Transfer Taxes$8,775
Legal Fees (Est.)
$
Total cash required for closing$133,275

Total Monthly Obligation

$3,111/mo
Mortgage $2,481
Monthly Loss $2,459
Principal$653
Interest$1,828
Condo Fees$431
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.0%18
10-Year IRR
8.3%
Returns Index
10.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$25,368/yr
NOI
$15,263/yr
Net Cash Flow
-$1,209/mo
Cash Margin
-57.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
25.1/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 1005 Dundas Street E 146

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.